TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Revenue 1.0B
Gross Profit 625.2M 60.30%
Operating Income 170.7M 16.46%
Net Income 70.7M 6.82%

Balance Sheet Metrics

Total Assets 11.0B
Total Liabilities 6.7B
Shareholders Equity 4.3B
Debt to Equity 1.54

Cash Flow Metrics

Operating Cash Flow 249.2M
Free Cash Flow 136.9M

Revenue & Profitability Trend

TransUnion Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i4.2B3.8B3.7B3.0B2.5B
Cost of Goods Sold i1.7B1.5B1.4B1.0B853.9M
Gross Profit i2.5B2.3B2.3B1.9B1.7B
Gross Margin % i60.0%60.4%62.7%65.5%66.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i1.2B1.2B1.2B909.0M829.7M
Other Operating Expenses i-----
Total Operating Expenses i1.2B1.2B1.2B909.0M829.7M
Operating Income i733.4M617.9M626.4M651.9M500.2M
Operating Margin % i17.5%16.1%16.9%22.0%19.8%
Non-Operating Items
Interest Income i28.5M20.7M4.7M3.4M5.6M
Interest Expense i265.2M288.2M230.9M112.6M126.2M
Other Non-Operating Income-75.4M-484.2M-6.0M-17.6M11.8M
Pre-tax Income i401.1M-145.3M383.0M505.6M389.5M
Income Tax i98.8M44.7M118.9M131.9M83.7M
Effective Tax Rate % i24.6%0.0%31.0%26.1%21.5%
Net Income i302.3M-190.8M281.5M1.4B355.6M
Net Margin % i7.2%-5.0%7.6%47.5%14.1%
Key Metrics
EBITDA i1.3B1.2B1.2B1.0B869.5M
EPS (Basic) i$1.46$-1.07$1.40$7.25$1.81
EPS (Diluted) i$1.45$-1.07$1.40$7.19$1.79
Basic Shares Outstanding i194400000193400000192500000191400000189900000
Diluted Shares Outstanding i194400000193400000192500000191400000189900000

Income Statement Trend

TransUnion Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i679.5M476.2M585.3M1.8B492.7M
Short-term Investments i2.5M2.7M2.6M3.1M3.2M
Accounts Receivable i798.9M723.0M602.2M558.0M392.8M
Inventory i-----
Other Current Assets105.2M127.8M115.0M87.1M66.8M
Total Current Assets i1.8B1.5B1.5B2.6B1.5B
Non-Current Assets
Property, Plant & Equipment i55.8M98.9M127.4M145.1M59.8M
Goodwill i13.5B13.9B14.8B14.8B8.6B
Intangible Assets i3.3B3.5B3.7B3.8B2.2B
Long-term Investments110.0M162.3M237.7M12.1M0
Other Non-Current Assets132.0M104.8M69.7M61.3M29.1M
Total Non-Current Assets i9.2B9.6B10.2B10.0B5.8B
Total Assets i11.0B11.1B11.7B12.6B7.3B
Liabilities
Current Liabilities
Accounts Payable i294.6M251.3M250.4M270.2M188.4M
Short-term Debt i92.6M115.8M148.3M153.0M72.4M
Current Portion of Long-term Debt-----
Other Current Liabilities94.2M71.4M53.4M83.6M98.0M
Total Current Liabilities i1.1B1.0B905.5M1.4B669.8M
Non-Current Liabilities
Long-term Debt i5.1B5.3B5.7B6.4B3.4B
Deferred Tax Liabilities i415.3M592.9M762.0M787.6M396.8M
Other Non-Current Liabilities18.9M16.1M16.5M20.2M34.5M
Total Non-Current Liabilities i5.6B6.0B6.5B7.3B4.0B
Total Liabilities i6.7B7.0B7.4B8.6B4.7B
Equity
Common Stock i2.0M2.0M2.0M2.0M2.0M
Retained Earnings i2.4B2.2B2.4B2.3B937.4M
Treasury Stock i334.6M302.9M284.5M252.0M215.2M
Other Equity-----
Total Shareholders Equity i4.3B4.1B4.3B4.0B2.6B
Key Metrics
Total Debt i5.2B5.4B5.8B6.5B3.5B
Working Capital i742.2M472.4M544.7M1.3B799.9M

Balance Sheet Composition

TransUnion Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i302.3M-190.1M264.1M373.7M305.7M
Depreciation & Amortization i537.8M524.4M519.0M377.0M346.8M
Stock-Based Compensation i121.2M100.3M82.8M69.2M44.3M
Working Capital Changes i-53.7M-73.9M-508.0M-48.1M47.1M
Operating Cash Flow i825.1M224.0M291.6M741.5M713.6M
Investing Activities
Capital Expenditures i-----
Acquisitions i1.8M-36.9M-524.3M-3.7B-66.5M
Investment Purchases i-200.0K-53.5M-146.1M-66.9M-73.5M
Investment Sales i200.0K82.3M143.5M36.3M90.6M
Investing Cash Flow i8.4M-7.7M-524.2M-3.7B-47.0M
Financing Activities
Share Repurchases i-----
Dividends Paid i-82.7M-81.8M-77.8M-69.8M-57.6M
Debt Issuance i1.8B655.8M03.7B0
Debt Repayment i-2.0B-997.7M-714.6M-780.8M-208.8M
Financing Cash Flow i-308.7M-438.8M-820.5M2.8B-296.9M
Free Cash Flow i516.7M334.7M-1.0M584.1M582.0M
Net Change in Cash i524.8M-222.5M-1.1B-199.4M369.7M

Cash Flow Trend

TransUnion Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 44.91
Forward P/E 18.42
Price to Book 3.74
Price to Sales 3.85
PEG Ratio 18.42

Profitability Ratios

Profit Margin 8.63%
Operating Margin 28.33%
Return on Equity 8.89%
Return on Assets 4.94%

Financial Health

Current Ratio 2.05
Debt to Equity 115.67
Beta 1.64

Per Share Data

EPS (TTM) $1.87
Book Value per Share $22.48
Revenue per Share $21.88

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
tru16.4B44.913.748.89%8.63%115.67
S&P Global 149.4B36.884.3911.29%27.29%31.65
Coinbase Global 97.6B36.618.0627.96%42.67%38.83
CME 97.0B25.623.4313.61%58.59%13.60
Intercontinental 96.1B31.153.2711.06%31.00%68.94
Moody's 87.2B41.2422.0353.02%29.18%179.87

Financial data is updated regularly. All figures are in the company's reporting currency.